Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.15% first-year return on $230k initial cash invested.
-22.15%
Cash On Cash
1.18%
Cap Rate
0.2
DSCR
$3,830
Rent
-$4,251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,830 income − $8,081 expenses = $4,251 out of pocket
Investment Breakdown
|
Purchase Price
$1011k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$202k
Closing costs
1%
$10,109
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,830
Total Expenses
$8,081
Mortgage P&I
133%
$5,095
Property Taxes
8%
$324
Home Insurance
12%
$472
HOA
9%
$352
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$958